Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.15% first-year return on $125k initial cash invested.
-6.15%
Cash On Cash
4.58%
Cap Rate
0.79
DSCR
$3,324
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,098
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,324
Total Expenses
$3,965
Mortgage P&I
74%
$2,454
Property Taxes
6%
$196
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366